Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.09% first-year return on $243k initial cash invested.
-19.09%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$4,097
Rent
-$3,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,097 income − $7,957 expenses = $3,860 out of pocket
Investment Breakdown
|
Purchase Price
$1156k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,097
Total Expenses
$7,957
Mortgage P&I
140%
$5,728
Property Taxes
18%
$743
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0